2024/25 | 2023/24 | ||||||
| Before adjusting | Adjusting items | Before adjusting | Adjusting items | ||||
| £ millions | Notes | items | (note 6) | Total | items | (note 6) | Total |
Sales | 4 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Selling and distribution expenses | ( | ( | ( | ( | ( | ( | |
Administrative expenses | ( | ( | ( | ( | ( | ( | |
Other income | |||||||
Other expenses | ( | ( | |||||
| Share of post-tax results of joint | |||||||
| ventures and associates | 18 | ( | ( | ( | ( | ||
Operating profit | 5 | ( | ( | ||||
Finance costs | ( | ( | ( | ( | |||
Finance income | |||||||
Net finance costs | 7 | ( | ( | ( | ( | ||
Profit before taxation | 8 | ( | ( | ||||
Income tax expense | 10 | ( | ( | ( | ( | ||
Profit for the year | ( | ( | |||||
Earnings per share | 11 | ||||||
Basic | |||||||
Diluted | |||||||
Adjusted basic | |||||||
Adjusted diluted |
£ millions | Notes | 2024/25 | 2023/24 |
Profit for the year | |||
Remeasurements of post-employment benefits | 28 | ( | ( |
Inventory cash flow hedges – fair value gains/(losses) | ( | ||
Tax on items that will not be reclassified | |||
Total items that will not be reclassified subsequently to profit or loss | ( | ||
| Currency translation differences | |||
Group | ( | ( | |
Joint ventures and associates | ( | ||
Transferred to income statement | ( | ||
Inventory cash flow hedges – losses transferred to income statement | |||
Tax on items that may be reclassified | ( | ||
Total items that may be reclassified subsequently to profit or loss | ( | ||
Other comprehensive income/(expense) for the year | ( | ||
Total comprehensive income for the year |
| 2024/25 | ||||||||
| Capital | Other | |||||||
| Share capital | Share | Own shares | Retained | redemption | reserves | |||
£ millions | Notes | (note 29) | premium | held | earnings | reserve | (note 30) | Total equity |
At | ( | |||||||
Profit for the year | ||||||||
Other comprehensive income/(expense) for the year | ( | |||||||
Total comprehensive income/(expense) for the year | ( | |||||||
| Inventory cash flow hedges – losses transferred | ||||||||
to inventories | ||||||||
Share-based compensation | 31 | |||||||
New shares issued under share schemes | ||||||||
Own shares issued under share schemes | ( | |||||||
Purchase of own shares for cancellation | 29 | ( | ( | ( | ||||
Purchase of own shares for ESOP trust | ( | ( | ||||||
Dividends | 12 | ( | ( | |||||
Tax on equity items | ( | |||||||
At | ( |
| 2023/24 | ||||||||
| Capital | Other | |||||||
| Share capital | Share | Own shares | Retained | redemption | reserves | |||
£ millions | Notes | (note 29) | premium | held | earnings | reserve | (note 30) | Total equity |
At 1 February 2023 | ( | |||||||
Profit for the year | ||||||||
Other comprehensive expense for the year | ( | ( | ( | |||||
Total comprehensive income/(expense) for the year | ( | |||||||
| Inventory cash flow hedges – losses transferred | ||||||||
| to inventories | ||||||||
Share-based compensation | 31 | |||||||
New shares issued under share schemes | ||||||||
Own shares issued under share schemes | ( | |||||||
Purchase of own shares for cancellation | 29 | ( | ( | ( | ||||
Purchase of own shares for ESOP trust | ( | ( | ||||||
Dividends | 12 | ( | ( | |||||
Tax on equity items | ( | ( | ( | |||||
At 31 January 2024 | ( |
£ millions | Notes | 2024/25 | 2023/24 |
| Non-current assets | |||
Goodwill | 13 | ||
Other intangible assets | 14 | ||
Property, plant and equipment | 15 | ||
Investment property | 16 | ||
Right-of-use assets | 17 | ||
Investments in joint ventures and associates | 18 | ||
Post-employment benefits | 28 | ||
Deferred tax assets | 26 | ||
Other tax authority asset | 36 | ||
Derivative assets | 24 | ||
Other receivables | 20 | ||
| Current assets | |||
Inventories | 19 | ||
Trade and other receivables | 20 | ||
Derivative assets | 24 | ||
Current tax assets | |||
Other tax authority asset | 36 | ||
Cash and cash equivalents | 21 | ||
Assets held for sale | 34 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 22 | ( | ( |
Borrowings | 23 | ( | ( |
Lease liabilities | 33 | ( | ( |
Derivative liabilities | 24 | ( | ( |
Current tax liabilities | ( | ( | |
Provisions | 27 | ( | ( |
Liabilities directly associated with assets held for sale | 34 | ( | |
( | ( | ||
| Non-current liabilities | |||
Other payables | 22 | ( | ( |
Borrowings | 23 | ( | ( |
Lease liabilities | 33 | ( | ( |
Derivative liabilities | 24 | ( | |
Deferred tax liabilities | 26 | ( | ( |
Provisions | 27 | ( | ( |
Post-employment benefits | 28 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | 5 | ||
| Equity | |||
Share capital | 29 | ||
Share premium | |||
Own shares held in ESOP trust | ( | ( | |
Retained earnings | |||
Capital redemption reserve | |||
Other reserves | 30 | ||
Total equity |
£ millions | Notes | 2024/25 | 2023/24 |
| Operating activities | |||
Cash generated by operations | 32 | ||
Income tax paid | ( | ( | |
Net cash flows from operating activities | |||
| Investing activities | |||
Purchase of property, plant and equipment, and intangible assets | ( | ( | |
Proceeds from disposals of property, plant and equipment, intangible assets, and assets held for sale | |||
Purchase of businesses | ( | ||
Joint venture capital contributions | ( | ||
Disposal of subsidiaries and associates, net of cash disposed | ( | ||
Interest received | |||
Interest element of sublease rental receipts | |||
Principal element of sublease rental receipts | |||
Advance payments on right-of-use assets | ( | ( | |
Net cash flows used in investing activities | ( | ( | |
| Financing activities | |||
Interest paid | ( | ( | |
Interest element of lease rental payments | ( | ( | |
Principal element of lease rental payments | ( | ( | |
Arrangement fees paid | ( | ||
New shares issued under share schemes | |||
Purchase of own shares for cancellation | ( | ( | |
Purchase of own shares for ESOP trust | ( | ( | |
Ordinary dividends paid to equity shareholders of the Company | 12 | ( | ( |
Net cash flows used in financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents and bank overdrafts | ( | ||
Cash and cash equivalents and bank overdrafts at beginning of year | |||
Exchange differences | ( | ( | |
Cash and cash equivalents and bank overdrafts at end of year | 33 |
| Relative | Goodwill | |
| UK & Ireland | value-in-use % | allocation £m |
B&Q UK & Ireland | 58 | 1,036 |
Screwfix UK & Ireland | 42 | 760 |
Total | 100 | 1,796 |
| France | ||
Castorama France | 43 | 225 |
Brico Dépôt France | 57 | 296 |
Total | 100 | 521 |
2024/25 | 2023/24 | |||
Average rate | Year end rate | Average rate | Year end rate | |
Euro | 1.18 | 1.20 | 1.15 | 1.17 |
US Dollar | 1.28 | 1.24 | 1.25 | 1.27 |
Polish Zloty | 5.08 | 5.04 | 5.20 | 5.08 |
Romanian Leu | 5.89 | 5.95 | 5.71 | 5.83 |
Turkish Lira 1 | 44.38 | 44.38 | 38.64 | 38.64 |
Freehold land | — not depreciated |
Freehold buildings | — over remaining useful life |
Leasehold improvements | — over remaining lease |
| period | |
Fixtures and fittings | — between 4 and 20 years |
Computers and electronic equipment | — between 3 and 5 years |
Motor cars & commercial vehicles | — between 3 and 10 years |
£ millions | 2024/25 | 2023/24 |
Value-in-use | 444 | 469 |
Fair value less costs to sell | 205 | 136 |
649 | 605 |
| Impact on net | |||
Assumption | Change in assumption | impairment charge | |
| Operating | — | Decrease by 10% | — Increase by £41m |
| cash flows | — | Increase by 10% | — Decrease by £34m |
| Post-tax | — | Increase by 1% | — Increase by £37m |
| discount rate | — | Decrease by 1% | — Decrease by £37m |
| 2023/24 | ||
£ millions | 2024/25 | (re-presented 1 ) |
B&Q | 3,820 | 3,849 |
Screwfix | 2,636 | 2,538 |
Total UK & Ireland | 6,456 | 6,387 |
Castorama | 2,014 | 2,219 |
Brico Dépôt | 1,869 | 2,027 |
Total France | 3,883 | 4,246 |
Poland | 1,788 | 1,694 |
Iberia | 384 | 371 |
Romania | 257 | 269 |
Screwfix France & Other 2 | 16 | 13 |
Other International | 657 | 653 |
Total Group | 12,784 | 12,980 |
| 2024/25 | |||||
| Other | |||||
| £ millions | UK & Ireland | France | Poland | International | Total |
Sales | 6,456 | 3,883 | 1,788 | 657 | 12,784 |
Retail profit/(loss) | 558 | 95 | 90 | (47) | 696 |
Central costs | (62) | ||||
| Share of interest and tax of joint ventures | |||||
| and associates | (6) | ||||
Adjusting items | (221) | ||||
Operating profit | 407 | ||||
Net finance costs | (100) | ||||
Profit before taxation | 307 |
2023/24 (re-presented 1 ) | |||||
| Other | |||||
| £ millions | UK & Ireland | France | Poland | International | Total |
Sales | 6,387 | 4,246 | 1,694 | 653 | 12,980 |
Retail profit/(loss) | 555 | 139 | 82 | (27) | 749 |
Central costs | (60) | ||||
Share of interest and tax of joint ventures and associates | (16) | ||||
Adjusting items | (93) | ||||
Operating profit | 580 | ||||
Net finance costs | (105) | ||||
Profit before taxation | 475 |
| 2024/25 | ||||||
| Other | ||||||
£ millions | UK & Ireland | France | Poland | International | Central | Total |
Additions to property, plant & equipment, other intangibles (excluding goodwill) and right-of-use assets | 321 | 157 | 69 | 21 | 1 | 569 |
Depreciation and amortisation | 413 | 137 | 77 | 27 | 2 | 656 |
Impairment losses | 38 | 157 | 5 | 22 | – | 222 |
Impairment reversals | (2) | (12) | (4) | (6) | – | (24) |
Non-current assets 2 | 4,362 | 1,968 | 999 | 216 | 18 | 7,563 |
2023/24 (re-presented 1 ) | ||||||
| Other | ||||||
| £ millions | UK & Ireland | France | Poland | International | Central | Total |
Additions to property, plant & equipment, other intangibles (excluding goodwill) and right-of-use assets | 321 | 146 | 106 | 48 | 3 | 624 |
Depreciation and amortisation | 401 | 137 | 70 | 32 | 1 | 641 |
Impairment losses | 21 | 44 | 11 | 39 | – | 115 |
Impairment reversals | (18) | (8) | – | (2) | – | (28) |
Non-current assets 2 | 4,480 | 2,127 | 1,005 | 279 | 8 | 7,899 |
| 2024/25 | |||||
| Other | |||||
| £ millions | UK & Ireland | France | Poland | International | Total |
Segment net assets | 2,833 | 1,660 | 1,168 | 319 | 5,980 |
Central assets | 67 | ||||
Goodwill | 2,312 | ||||
Net debt | (2,015) | ||||
Net assets | 6,344 |
2023/24 (re-presented 1 ) | |||||
| Other | |||||
£ millions | UK & Ireland | France | Poland | International | Total |
Segment net assets | 2,931 | 1,753 | 1,195 | 360 | 6,239 |
Central assets | 83 | ||||
Goodwill | 2,398 | ||||
Net debt | (2,116) | ||||
Net assets | 6,604 |
£ millions | 2024/25 | 2023/24 |
| Included within selling and distribution expenses | ||
Net store asset impairment losses | (94) | (76) |
Operating model restructuring | (5) | (11) |
(99) | (87) | |
| Included within administrative expenses | ||
Castorama France goodwill impairment | (84) | – |
Castorama France head-office restructuring | (15) | – |
UK guaranteed minimum pension credit | 2 | – |
NeedHelp goodwill impairment | – | (8) |
(97) | (8) | |
| Included within other income/expenses | ||
Impairments of Romania assets and other exit costs | (22) | – |
Loss on disposal of NeedHelp | (3) | – |
Profit on disposal of Crealfi associate investment | – | 2 |
(25) | 2 | |
Adjusting items before tax | (221) | (93) |
Prior year and other adjusting tax items | 25 | 23 |
Adjusting items | (196) | (70) |
£ millions | 2024/25 | 2023/24 |
Bank overdrafts, bank loans and derivatives | (1) | – |
Fixed term debt | (8) | (7) |
Lease liabilities | (123) | (126) |
Finance costs | (132) | (133) |
Cash and cash equivalents and short-term deposits | 22 | 16 |
Net interest income on defined benefit pension schemes | 7 | 7 |
Finance lease income | 1 | 1 |
Other interest income | 2 | 4 |
Finance income | 32 | 28 |
Net finance costs | (100) | (105) |
£ millions | 2024/25 | 2023/24 |
Amortisation of intangible assets 1 | 125 | 111 |
Depreciation of property, plant and equipment, investment property and right-of-use assets | 531 | 530 |
Impairment of goodwill | 84 | 8 |
Impairment of intangible assets | 6 | 3 |
Impairment of property, plant and equipment, right-of-use assets, investment property and assets held for sale | 132 | 104 |
Reversal of impairment of property, plant and equipment and right-of-use assets | (24) | (28) |
Write-down to recoverable amount of trade and other receivables | 2 | 3 |
£ millions | 2024/25 | 2023/24 |
Fees payable for the audit of the Company and consolidated financial statements | 1.1 | 1.1 |
| Fees payable to the Company’s auditor and their associates for other services to the Group: | ||
The audit of the Company’s subsidiaries pursuant to legislation | 2.2 | 1.7 |
Audit fees | 3.3 | 2.8 |
Audit-related assurance services | 0.2 | 0.2 |
Other assurance services | 0.1 | 0.1 |
Non-audit fees | 0.3 | 0.3 |
Auditor’s remuneration | 3.6 | 3.1 |
£ millions | 2024/25 | 2023/24 |
Wages and salaries | 1,729 | 1,687 |
Social security costs | 311 | 298 |
| Post-employment benefits | ||
Defined contribution | 55 | 50 |
Defined benefit - current service cost | 10 | 11 |
Share-based compensation | 20 | 22 |
Employee benefit expenses | 2,125 | 2,068 |
Number thousands | 2024/25 | 2023/24 |
Stores | 66 | 69 |
Administration | 8 | 7 |
Average number of persons employed |
£ millions | 2024/25 | 2023/24 |
Emoluments | 4.3 | 3.5 |
Amounts received under incentive schemes 1 | 4.7 | – |
9.0 | 3.5 |
£ millions | 2024/25 | 2023/24 |
Short-term employee benefits | 11.0 | 8.4 |
Post-employment benefits | 0.5 | 0.5 |
Termination benefits | 0.1 | 0.3 |
Share-based compensation | 3.6 | 6.5 |
15.2 | 15.7 |
£ millions | 2024/25 | 2023/24 |
| UK corporation tax | ||
Current tax on profits for the year | (79) | (73) |
Adjustments in respect of prior years | 4 | 2 |
(75) | (71) | |
| Overseas tax | ||
Current tax on profits for the year | (26) | (37) |
Adjustments in respect of prior years | 4 | 8 |
(22) | (29) | |
Current tax | (97) | (100) |
| Deferred tax | ||
Current year | (13) | (25) |
Adjustments in respect of prior years | (12) | (4) |
Adjustments in respect of changes in tax rates | – | (1) |
Deferred tax | (25) | (30) |
Income tax expense | (122) | (130) |
£ millions | 2024/25 | 2023/24 |
Profit before taxation | 307 | 475 |
Profit multiplied by the standard rate of corporation tax in the UK of 25% (2023/24: 24% 1 ) | (77) | (114) |
Net expense not deductible for tax purposes | (32) | (9) |
| Temporary differences: | ||
Losses not recognised | (9) | (12) |
Share of post-tax results of joint ventures | (4) | – |
Foreign tax rate differences | 4 | – |
Adjustments in respect of prior years | (4) | 6 |
Adjustments in respect of changes in tax rates | – | (1) |
Income tax expense | (122) | (130) |
Pence | 2024/25 | 2023/24 |
Basic earnings per share | 10.1 | 18.2 |
Effect of dilutive share options per share | (0.2) | (0.2) |
Diluted earnings per share | 9.9 | 18.0 |
Basic earnings per share | 10.1 | 18.2 |
Adjusting items before tax per share | 12.0 | 4.9 |
Prior year and other adjusting tax items per share | (1.4) | (1.2) |
Adjusted basic earnings per share | 20.7 | 21.9 |
Diluted earnings per share | 9.9 | 18.0 |
Adjusting items before tax per share | 11.8 | 4.8 |
Prior year and other adjusting tax items per share | (1.3) | (1.2) |
Adjusted diluted earnings per share | 20.4 | 21.6 |
£ millions | 2024/25 | 2023/24 |
Earnings | 185 | 345 |
Adjusting items before tax | 221 | 93 |
Prior year and other adjusting tax items | (25) | (23) |
Adjusted earnings | 381 | 415 |
Weighted average number of shares (millions) | 2024/25 | 2023/24 |
Basic | 1,838 | 1,898 |
Effect of dilutive potential ordinary shares | 29 | 23 |
Diluted | 1,867 | 1,921 |
£ millions | 2024/25 | 2023/24 |
| Dividends paid to equity shareholders of the Company | ||
| Ordinary interim dividend for the year ended 31 January 2025 of 3.80p per share | ||
(year ended 31 January 2024: 3.80p per share) | 69 | 72 |
| Ordinary final dividend for the year ended 31 January 2024 of 8.60p per share | ||
| (year ended 31 January 2023: 8.60p per share) | 159 | 165 |
228 | 237 |
| £ millions | |
| Cost | |
At 1 February 2024 | 2,455 |
Disposals | (8) |
Transfers to held for sale | (49) |
Exchange differences | (2) |
At 31 January 2025 | 2,396 |
| Impairment | |
At 1 February 2024 | (57) |
Charge for the year | (84) |
Disposals | 8 |
Transfers to held for sale | 49 |
At 31 January 2025 | (84) |
| Net carrying amount | |
At 31 January 2025 | 2,312 |
| Cost | |
At 1 February 2023 | 2,457 |
Exchange differences | (2) |
At 31 January 2024 | 2,455 |
| Impairment | |
At 1 February 2023 | (49) |
Charge for the year | (8) |
At 31 January 2024 | (57) |
| Net carrying amount | |
At 31 January 2024 | 2,398 |
| B&Q | Screwfix | Castorama | Brico Dépôt | |||
| £ millions | UK & Ireland | UK & Ireland | France | France | Poland | Total |
| At 31 January 2025 | ||||||
Cost | 1,036 | 760 | 225 | 296 | 81 | 2,398 |
Impairment | – | – | (84) | – | – | (84) |
Exchange differences | – | – | (1) | (1) | – | (2) |
Net carrying amount | 1,036 | 760 | 140 | 295 | 81 | 2,312 |
£ millions | UK | France | Poland | Romania | NeedHelp | Total |
| At 31 January 2024 | ||||||
Cost | 1,796 | 521 | 81 | 49 | 8 | 2,455 |
Impairment | – | – | – | (49) | (8) | (57) |
Net carrying amount | 1,796 | 521 | 81 | – | – | 2,398 |
2024/25 | 2023/24 | |||||
| Annual % rate | UK | France | Poland | UK | France | Poland |
Pre-tax discount rate | 11.0 | 11.2 | 11.7 | 11.0 | 10.4 | 11.3 |
Post-tax discount rate | 8.8 | 8.9 | 10.0 | 8.8 | 8.2 | 9.7 |
Long-term growth rate | 2.0 | 1.8 | 2.5 | 2.0 | 1.6 | 2.5 |
£ millions | Computer software | Other | Total |
| Cost | |||
At 1 February 2024 | 992 | 19 | 1,011 |
Additions | 78 | – | 78 |
Disposals | (22) | (1) | (23) |
Eliminations 1 | (54) | – | (54) |
Transfers to held for sale | (4) | (1) | (5) |
Exchange differences | (2) | – | (2) |
At 31 January 2025 | 988 | 17 | 1,005 |
| Amortisation | |||
At 1 February 2024 | (630) | (13) | (643) |
Charge for the year | (123) | (2) | (125) |
Impairment losses | (6) | – | (6) |
Disposals | 22 | 1 | 23 |
Eliminations 1 | 54 | – | 54 |
Transfers to held for sale | 2 | 1 | 3 |
Exchange differences | 1 | – | 1 |
| At 31 January 2025 | (680) | (13) | (693) |
| Net carrying amount | |||
At 31 January 2025 | 308 | 4 | 312 |
| Cost | |||
At 1 February 2023 | 888 | 16 | 904 |
Additions | 108 | 3 | 111 |
Disposals | (2) | – | (2) |
Exchange differences | (2) | – | (2) |
At 31 January 2024 | 992 | 19 | 1,011 |
| Amortisation | |||
At 1 February 2023 | (520) | (13) | (533) |
Charge for the year | (111) | – | (111) |
Impairment losses | (3) | – | (3) |
Disposals | 2 | – | 2 |
Exchange differences | 2 | – | 2 |
At 31 January 2024 | (630) | (13) | (643) |
| Net carrying amount | |||
At 31 January 2024 | 362 | 6 | 368 |
| Land and | Fixtures, fittings | ||
| £ millions | buildings | and equipment | Total |
| Cost | |||
At 1 February 2024 | 2,761 | 3,637 | 6,398 |
Additions | 32 | 206 | 238 |
Disposals | (11) | (52) | (63) |
Eliminations and transfers 1 | 70 | (820) | (750) |
Transfers to assets held for sale | (73) | (27) | (100) |
Exchange differences | (26) | (19) | (45) |
At 31 January 2025 | 2,753 | 2,925 | 5,678 |
| Depreciation | |||
At 1 February 2024 | (628) | (2,564) | (3,192) |
Charge for the year | (29) | (177) | (206) |
Impairment losses | (42) | (34) | (76) |
Impairment reversals | 14 | 2 | 16 |
Disposals | 3 | 50 | 53 |
Eliminations and transfers 1 | (2) | 752 | 750 |
Transfers to assets held for sale | 36 | 24 | 60 |
Exchange differences | 7 | 15 | 22 |
At 31 January 2025 | (641) | (1,932) | (2,573) |
| Net carrying amount | |||
At 31 January 2025 | 2,112 | 993 | 3,105 |
| Cost | |||
At 1 February 2023 | 2,737 | 3,486 | 6,223 |
Additions | 41 | 219 | 260 |
Disposals | (11) | (51) | (62) |
Reclassified from assets held for sale | 17 | – | 17 |
Exchange differences | (23) | (17) | (40) |
At 31 January 2024 | 2,761 | 3,637 | 6,398 |
| Depreciation | |||
At 1 February 2023 | (590) | (2,428) | (3,018) |
Charge for the year | (35) | (181) | (216) |
Impairment losses | (28) | (24) | (52) |
Impairment reversals | 22 | 3 | 25 |
Disposals | 11 | 50 | 61 |
Reclassified from assets held for sale | (17) | – | (17) |
Exchange differences | 9 | 16 | 25 |
At 31 January 2024 | (628) | (2,564) | (3,192) |
| Net carrying amount | |||
At 31 January 2024 | 2,133 | 1,073 | 3,206 |
| Assets in the course of construction included above at net carrying amount | |||
At 31 January 2025 | 35 | 160 | 195 |
At 31 January 2024 | 22 | 147 | 169 |
| £ millions | |
| Cost | |
At 1 February 2024 | 40 |
Transfers from right of use assets | 4 |
Transfers from assets held for sale | 3 |
At 31 January 2025 | 47 |
| Depreciation | |
At 1 February 2024 | (13) |
At 31 January 2025 | (13) |
| Net carrying amount | |
At 31 January 2025 | 34 |
| Cost | |
At 1 February 2023 | 41 |
Disposals | (1) |
At 31 January 2024 | 40 |
| Depreciation | |
At 1 February 2023 | (11) |
Impairment losses | (2) |
At 31 January 2024 | (13) |
| Net carrying amount | |
At 31 January 2024 | 27 |
£ millions | 2024/25 | 2023/24 |
Land and buildings | 1,661 | 1,772 |
Fixtures, fittings and equipment | 110 | 109 |
Net carrying amount | 1,771 | 1,881 |
£ millions | 2024/25 | 2023/24 |
At beginning of year | 1,881 | 1,947 |
Additions 1 | 253 | 253 |
Depreciation charge for the year | (325) | (314) |
Impairment losses | (56) | (50) |
Impairment reversals | 8 | 3 |
Transfers to held for sale | (17) | – |
Transfers to investment property | (3) | – |
Other movements 2 | 35 | 45 |
Exchange differences | (5) | (3) |
At end of year | 1,771 | 1,881 |
£ millions | 2024/25 | 2023/24 |
Short-term rentals | (43) | (59) |
Sublease income | 2 | 1 |
| Depreciation of right-of-use assets | ||
Property leases | (284) | (276) |
Equipment leases | (41) | (38) |
| Interest on lease liabilities | ||
Property leases | (116) | (121) |
Equipment leases | (6) | (5) |
£ millions | 2024/25 | 2023/24 |
| Interest element of lease rental payments | ||
Property leases | (117) | (121) |
Equipment leases | (6) | (5) |
| Principal element of lease rental payments | ||
Property leases | (344) | (310) |
Equipment leases | (43) | (38) |
Total cash outflow for leases | (510) | (474) |
£ millions | 2024/25 | 2023/24 |
Year 1 | 5 | 5 |
Year 2 | 5 | 5 |
Year 3 | 4 | 4 |
Year 4 | 4 | 4 |
Year 5 | 4 | 3 |
Year 6 and onwards | 21 | 18 |
43 | 39 |
£ millions | 2024/25 | 2023/24 |
Year 1 | 2 | 3 |
Year 2 | 2 | 3 |
Year 3 | 1 | 2 |
Year 4 | 1 | 1 |
Year 5 | – | 1 |
Year 6 and onwards | – | 1 |
Total undiscounted sublease receipts receivable | 6 | 11 |
Unearned finance income | (1) | (2) |
Sublease receivables | 5 | 9 |
| £ millions | |
At 1 February 2024 | 19 |
Share of post-tax results | (15) |
Capital contribution | 19 |
Exchange differences 1 | 6 |
At 31 January 2025 | 29 |
| £ millions | |
At 1 February 2023 | 30 |
Share of post-tax results | (1) |
Disposals 2 | (9) |
Exchange differences 1 | (1) |
At 31 January 2024 | 19 |
| Principal place of | Class of shares | |||
business | % interest held | owned | Main activity | |
| Principal joint ventures | ||||
Koçtaş Yap Marketleri Ticaret A.Ş. 2 | Turkey | 50% | Ordinary | Retailing |
UNIO S.A.S. 2 | France | 50% | Ordinary | Sourcing |
| Principal associate | ||||
Crealfi S.A. 2,3 | France | 49% | Ordinary | Finance |
2024/25 | 2023/24 | |||
Koçtaş 4 | Koçtaş 4 | Koçtaş 4 | Koçtaş 4 | |
| £ millions | (100%) | (50%) | (100%) | (50%) |
Non-current assets | 74 | 37 | 54 | 27 |
Current assets 5 | 82 | 41 | 82 | 41 |
Current liabilities 6 | (96) | (48) | (86) | (43) |
Non-current liabilities 7 | (2) | (1) | (12) | (6) |
Net assets | 58 | 29 | 38 | 19 |
Sales | 342 | 171 | 326 | 163 |
Operating expenses 8 | (360) | (180) | (296) | (148) |
Operating profit | (18) | (9) | 30 | 15 |
Net finance costs 9 | (28) | (14) | (32) | (16) |
Profit before taxation | (46) | (23) | (2) | (1) |
Income tax expense | 16 | 8 | – | – |
Post-tax results | (30) | (15) | (2) | (1) |
£ millions | 2024/25 | 2023/24 |
Finished goods for resale | 2,719 | 2,914 |
£ millions | 2024/25 | 2023/24 |
| Non-current | ||
Prepayments | 7 | 9 |
Sublease receivables | 4 | 6 |
11 | 15 | |
| Current | ||
Trade receivables | 100 | 101 |
Allowance for expected credit losses | (12) | (9) |
Net trade receivables | 88 | 92 |
Property receivables | 5 | 4 |
Sublease receivables | 1 | 3 |
Merchandise returns asset | 10 | 11 |
Prepayments | 62 | 79 |
Rebates due from suppliers | 66 | 119 |
Other taxation and social security | 14 | 12 |
Other receivables | 30 | 24 |
276 | 344 | |
Trade and other receivables | 287 | 359 |
2024/25 | 2023/24 | |||||
| Carrying amount | Carrying amount | |||||
| Expected loss | of trade | Loss allowance | Expected loss rate | of trade | Loss allowance | |
| £ millions | rate (%) | receivables (£m) | (£m) | (%) | receivables (£m) | (£m) |
Current | – | 65 | – | – | 69 | – |
0-3 months past due | 8% | 24 | 2 | 8% | 23 | 2 |
3-6 months past due | 80% | 3 | 3 | 45% | 2 | 1 |
Over 6 months past due | 94% | 8 | 7 | 91% | 7 | 6 |
Total | 100 | 12 | 101 | 9 |
£ millions | 2024/25 | 2023/24 |
Cash at bank and in hand | 263 | 290 |
Cash equivalents | 73 | 70 |
Cash and cash equivalents 1 | 336 | 360 |
£ millions | 2024/25 | 2023/24 |
| Current | ||
Trade payables | 1,178 | 1,239 |
Other taxation and social security | 272 | 262 |
Deferred income | 145 | 153 |
Share purchase obligations | 26 | – |
Merchandise returns provision | 17 | 20 |
Payroll creditors and accruals | 224 | 217 |
Accruals and other payables | 493 | 554 |
2,355 | 2,445 | |
| Non-current | ||
Accruals and other payables | 2 | 3 |
Trade and other payables | 2,357 | 2,448 |
£ millions | 2024/25 | 2023/24 |
Opening balance | 153 | 179 |
Revenue recognised which has previously been deferred | (153) | (179) |
Revenue deferred | 145 | 153 |
Closing balance | 145 | 153 |
£ millions | 2024/25 | 2023/24 |
| Current | ||
Bank overdrafts | 9 | 7 |
Fixed term debt | 99 | – |
108 | 7 | |
| Non-current | ||
Bank loans | 1 | 3 |
Fixed term debt | – | 99 |
1 | 102 | |
Borrowings | 109 | 109 |
2024/25 | 2023/24 | |||||
| Principal | Effective | Carrying amount | Carrying amount | |||
| outstanding | Maturity date | Coupon | interest rate | £m | £m | |
GBP Term Loan | £50m | 17/01/26 | SONIA + 0.725% | 5.9% | 50 | 50 |
GBP Term Loan | £50m | 23/06/25 | SONIA + 0.725% | 5.9% | 49 | 49 |
99 | 99 |
| Fair value | ||
£ millions | 2024/25 | 2023/24 |
Bank overdrafts | 9 | 7 |
Bank loans | 2 | 3 |
Fixed term debt | 102 | 101 |
Borrowings | 113 | 111 |
£ millions | 2024/25 | 2023/24 |
Current assets | 22 | 2 |
Non-current assets | 2 | – |
Current liabilities | (5) | (23) |
Non-current liabilities | – | (1) |
19 | (22) |
£ millions | 2024/25 | 2023/24 |
Cash flow hedges | 17 | (21) |
Non-designated hedges | 2 | (1) |
19 | (22) |
£ millions | 2024/25 | 2023/24 |
Foreign exchange contracts | 24 | 2 |
Derivative assets | 24 | 2 |
Foreign exchange contracts | (5) | (24) |
Derivative liabilities | (5) | (24) |
19 | (22) |
| Net amounts of | Gross amounts | ||||
| Gross amounts | derivatives | of derivatives not | |||
| Gross amounts | offset in the | presented in the | offset in the | ||
| of recognised | consolidated | consolidated | consolidated | ||
| £ millions | derivatives | balance sheet | balance sheet | balance sheet | Net amount |
| At 31 January 2025 | |||||
Derivative assets | 24 | – | 24 | (5) | 19 |
Derivative liabilities | (5) | – | (5) | 5 | – |
| At 31 January 2024 | |||||
Derivative assets | 2 | – | 2 | (2) | – |
Derivative liabilities | (24) | – | (24) | 2 | (22) |
2024/25 1 | 2023/24 | |||||||
| Fair value | Fair value | |||||||
| through other | Fair value through other | Fair value | ||||||
| comprehensive | through | Amortised | comprehensive | through profit | Amortised | |||
| £ millions | income 2 | profit or loss | cost | Total | income 2 | or loss | cost | Total |
Cash and cash equivalents | – | – | 336 | 336 | – | – | 360 | 360 |
Trade and other receivables – current 3 | – | – | 190 | 190 | – | – | 242 | 242 |
Trade and other receivables – non-current 3 | – | – | 4 | 4 | – | – | 6 | 6 |
Derivative assets – current | 19 | 3 | – | 22 | 2 | – | – | 2 |
Derivative assets – non-current | 2 | – | – | 2 | – | – | – | – |
Trade and other payables – current 3 | – | – | (1,697) | (1,697) | – | – | (1,793) | (1,793) |
Trade and other payables – non-current 3 | – | – | (2) | (2) | – | – | (3) | (3) |
Derivative liabilities – current | (4) | (1) | – | (5) | (22) | (1) | – | (23) |
Derivative liabilities – non-current | – | – | – | – | (1) | – | – | (1) |
Borrowings – current | – | – | (108) | (108) | – | – | (7) | (7) |
Borrowings – non-current | – | – | (1) | (1) | – | – | (102) | (102) |
Lease liabilities – current | – | – | (345) | (345) | – | – | (366) | (366) |
Lease liabilities – non-current | – | – | (1,866) | (1,866) | – | – | (2,001) | (2,001) |
Financial assets and liabilities | 17 | 2 | (3,489) | (3,470) | (21) | (1) | (3,664) | (3,686) |
| 2024/25 | |||||||||
Sterling | Euro | US Dollar | Other | ||||||
| £ millions | Fixed | Floating | Fixed | Floating | Fixed | Floating | Fixed | Floating | Total |
| At 31 January 2025 | |||||||||
| Net cash/(debt) before financing | |||||||||
derivatives and lease liabilities | – | 23 | (2) | 81 | – | 80 | – | 54 | 236 |
Financing derivatives | – | (591) | – | 201 | – | 372 | – | 20 | 2 |
Lease liabilities | (1,611) | – | (553) | – | – | – | (89) | – | (2,253) |
Net (debt)/cash 1 | (1,611) | (568) | (555) | 282 | – | 452 | (89) | 74 | (2,015) |
| 2023/24 | |||||||||
Sterling | Euro | US Dollar | Other | ||||||
| £ millions | Fixed | Floating | Fixed | Floating | Fixed | Floating | Fixed | Floating | Total |
| At 31 January 2024 | |||||||||
| Net (debt)/cash before financing | |||||||||
| derivatives and lease liabilities | – | (10) | (2) | 135 | – | 90 | – | 38 | 251 |
Financing derivatives | – | (391) | – | 85 | – | 305 | – | 1 | – |
Lease liabilities | (1,722) | – | (596) | – | – | – | (49) | – | (2,367) |
Net (debt)/cash | (1,722) | (401) | (598) | 220 | – | 395 | (49) | 39 | (2,116) |
2024/25 | 2023/24 | |
| Net finance | Net finance | |
| £ millions | costs | costs |
| Effect of 1% rise in interest rates on net finance costs | ||
Sterling | (6) | (4) |
Euro | 3 | 2 |
US Dollar | 5 | 4 |
Other | – | – |
2024/25 | 2023/24 | |
| Derivative cash | Derivative cash | |
| flow hedges | flow hedges | |
| £ millions | increase | increase |
| Effect of 10% appreciation in foreign exchange rates on derivative cash flow hedges | ||
US Dollar against Sterling | 80 | 69 |
US Dollar against Euro | 21 | 22 |
US Dollar against other | 10 | 9 |
| 2024/25 | ||||||||
| Less than 1 | More than 5 | |||||||
| £ millions | On demand | year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | years | Total |
| At 31 January 2025 | ||||||||
Bank overdrafts | (9) | – | – | – | – | – | – | (9) |
Trade and other payables 1 | – | (1,697) | (2) | – | – | – | – | (1,699) |
Bank loans and fixed term debt | – | (108) | (1) | – | – | – | – | (109) |
Lease liabilities | – | (446) | (425) | (373) | (319) | (269) | (996) | (2,828) |
| Derivative financial liabilities: | ||||||||
Derivative contracts – receipts | – | 276 | 25 | – | – | – | – | 301 |
Derivative contracts – payments | – | (283) | (26) | – | – | – | – | (309) |
| Derivative financial assets: | ||||||||
Derivative contracts – receipts | – | 1,317 | 48 | – | – | – | – | 1,365 |
Derivative contracts – payments | – | (1,294) | (46) | – | – | – | – | (1,340) |
| 2023/24 | ||||||||
| Less than 1 | More than 5 | |||||||
| £ millions | On demand | year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | years | Total |
| At 31 January 2024 | ||||||||
Bank overdrafts | (7) | – | – | – | – | – | – | (7) |
Trade and other payables 1 | – | (1,793) | (3) | – | – | – | – | (1,796) |
Bank loans and fixed term debt | – | (6) | (105) | (1) | (1) | – | – | (113) |
Lease liabilities | – | (470) | (439) | (395) | (339) | (283) | (1,107) | (3,033) |
| Derivative financial liabilities: | ||||||||
Derivative contracts – receipts | – | 788 | 39 | – | – | – | – | 827 |
Derivative contracts – payments | – | (812) | (41) | – | – | – | – | (853) |
| Derivative financial assets: | ||||||||
Derivative contracts – receipts | – | 442 | 16 | – | – | – | – | 458 |
Derivative contracts – payments | – | (439) | (15) | – | – | – | – | (454) |
Credit rating of counterparty 1 | ||||||||||
£ millions | AAA | AA+ | AA | AA- | A+ | A | A- | BBB +/- | Other rating | Total |
Cash and cash equivalents 2 | 18 | – | – | – | 192 | 22 | 21 | 1 | – | 254 |
Derivative assets | – | – | – | – | 14 | 5 | 5 | – | – | 24 |
At 31 January 2025 | 18 | – | – | – | 206 | 27 | 26 | 1 | – | 278 |
Credit rating of counterparty 1 | ||||||||||
£ millions | AAA | AA+ | AA | AA- | A+ | A | A- | BBB +/- | Other rating | Total |
Cash and cash equivalents 2 | 115 | – | – | – | 145 | 13 | 1 | 5 | 2 | 281 |
Derivative assets | – | – | – | – | 2 | – | – | – | – | 2 |
| At 31 January 2024 | 115 | – | – | – | 147 | 13 | 1 | 5 | 2 | 283 |
£ millions | 2024/25 | 2023/24 |
Deferred tax assets | 7 | 10 |
Deferred tax liabilities | (193) | (207) |
(186) | (197) |
| 2024/25 | |||||||||
| Accelerated | Short-term | Post- | Investment in | ||||||
| tax | Gains on | timing | employment | ||||||
| £ millions | depreciation | property | Leases | differences | Tax losses | benefits | subsidiaries | Other | Total |
At 1 February 2024 | (227) | (50) | 118 | 38 | 1 | (81) | – | 4 | (197) |
| (Charge)/credit to income | |||||||||
statement | (12) | 5 | (12) | – | (1) | (4) | (1) | – | (25) |
Credit/(charge) to equity | – | – | – | – | – | 38 | – | (7) | 31 |
Transfers to held for sale | – | 2 | – | – | – | – | – | – | 2 |
Exchange differences | 3 | 1 | – | – | – | (1) | – | – | 3 |
At 31 January 2025 | (236) | (42) | 106 | 38 | – | (48) | (1) | (3) | (186) |
| 2023/24 | |||||||||
| Accelerated | Short-term | Post- | Investment in | ||||||
| tax | Gains on | timing | employment | ||||||
| £ millions | depreciation | property | Leases | differences | Tax losses | benefits | subsidiaries | Other | Total |
At 1 February 2023 | (215) | (56) | 130 | 44 | 1 | (99) | (1) | 7 | (189) |
| (Charge)/credit to income | |||||||||
statement | (15) | 4 | (10) | (7) | – | (2) | 1 | (1) | (30) |
(Charge)/credit to equity | – | – | (2) | 1 | – | 22 | – | (2) | 19 |
Exchange differences | 3 | 2 | – | – | – | (2) | – | – | 3 |
At 31 January 2024 | (227) | (50) | 118 | 38 | 1 | (81) | – | 4 | (197) |
| £ millions | |
At 1 February 2024 | 16 |
Charged to income statement | 18 |
Released to income statement | (1) |
Utilised in the year | (8) |
At 31 January 2025 | 25 |
Current liabilities | 16 |
Non-current liabilities | 9 |
| 25 |
£ millions | 2024/25 | 2023/24 |
Charge to operating profit | 55 | 50 |
2024/25 | 2023/24 | |||||
| £ millions | UK | Overseas | Total | UK | Overseas | Total |
| Amounts charged/(credited) to operating profit | ||||||
Current service cost | 3 | 7 | 10 | 3 | 8 | 11 |
Past service credit | (2) | (13) | (15) | – | (3) | (3) |
Administration costs | 5 | – | 5 | 4 | – | 4 |
6 | (6) | – | 7 | 5 | 12 | |
| Amounts (credited)/charged to net finance costs | ||||||
Net interest (income)/expense | (10) | 3 | (7) | (11) | 4 | (7) |
Total (credited)/charged to income statement | (4) | (3) | (7) | (4) | 9 | 5 |
2024/25 | 2023/24 | |||||
| £ millions | UK | Overseas | Total | UK | Overseas | Total |
Present value of defined benefit obligations | (1,711) | (121) | (1,832) | (1,826) | (133) | (1,959) |
Fair value of scheme assets | 1,913 | 20 | 1,933 | 2,038 | 20 | 2,058 |
Net surplus/(deficit) | 202 | (101) | 101 | 212 | (113) | 99 |
2024/25 | 2023/24 | |||||
| £ millions | UK | Overseas | Total | UK | Overseas | Total |
Net surplus/(deficit) at beginning of year | 212 | (113) | 99 | 251 | (114) | 137 |
Current service cost | (3) | (7) | (10) | (3) | (8) | (11) |
Past service credit | 2 | 13 | 15 | – | 3 | 3 |
Administration costs | (5) | – | (5) | (4) | – | (4) |
Net interest income/(expense) | 10 | (3) | 7 | 11 | (4) | 7 |
Net remeasurement (losses)/gains | (14) | 3 | (11) | (43) | 1 | (42) |
Contributions paid by employer | – | 5 | 5 | – | 5 | 5 |
Exchange differences | – | 1 | 1 | – | 4 | 4 |
Net surplus/(deficit) at end of year | 202 | (101) | 101 | 212 | (113) | 99 |
2024/25 | 2023/24 | |||||
£ millions | UK | Overseas | Total | UK | Overseas | Total |
Present value of defined benefit obligations at beginning of year | (1,826) | (133) | (1,959) | (1,979) | (134) | (2,113) |
Current service cost | (3) | (7) | (10) | (3) | (8) | (11) |
Past service credit | 2 | 13 | 15 | – | 3 | 3 |
Interest expense | (87) | (3) | (90) | (87) | (4) | (91) |
Remeasurement gains/(losses) – changes in financial assumptions | 115 | – | 115 | 136 | (2) | 134 |
Remeasurement gains – changes in demographic assumptions | 5 | 3 | 8 | 54 | – | 54 |
Remeasurement (losses)/gains – experience adjustments | (7) | – | (7) | (34) | 3 | (31) |
Benefits paid | 90 | 5 | 95 | 87 | 5 | 92 |
Exchange differences | – | 1 | 1 | – | 4 | 4 |
Present value of defined benefit obligations at end of year | (1,711) | (121) | (1,832) | (1,826) | (133) | (1,959) |
2024/25 | 2023/24 | |||||
| £ millions | UK | Overseas | Total | UK | Overseas | Total |
Fair value of scheme assets at beginning of year | 2,038 | 20 | 2,058 | 2,230 | 20 | 2,250 |
Administration costs | (5) | – | (5) | (4) | – | (4) |
Interest income | 97 | – | 97 | 98 | – | 98 |
Remeasurement losses – actual return less interest income | (127) | – | (127) | (199) | – | (199) |
Contributions paid by employer | – | 5 | 5 | – | 5 | 5 |
Benefits paid | (90) | (5) | (95) | (87) | (5) | (92) |
Fair value of scheme assets at end of year | 1,913 | 20 | 1,933 | 2,038 | 20 | 2,058 |
2024/25 | 2023/24 | |||||||
| £ millions | UK | Overseas | Total | % of total | UK | Overseas | Total | % of total |
Government bonds 1 | 642 | – | 642 | 33% | 712 | – | 712 | 34% |
Corporate bonds | 358 | – | 358 | 19% | 332 | – | 332 | 16% |
Derivatives | (21) | – | (21) | (1)% | (49) | – | (49) | (2)% |
Equities | 15 | – | 15 | 1% | 33 | – | 33 | 2% |
Annuities | 736 | – | 736 | 38% | 783 | – | 783 | 38% |
Cash | 74 | – | 74 | 4% | 98 | – | 98 | 5% |
Other | 109 | 20 | 129 | 6% | 129 | 20 | 149 | 7% |
Total fair value of scheme assets | 1,913 | 20 | 1,933 | 100% | 2,038 | 20 | 2,058 | 100% |
2024/25 | 2023/24 | |||
| Annual % rate | UK | Overseas | UK | Overseas |
Discount rate | 5.40 | 3.40 | 4.85 | 3.45 |
Price inflation | 3.25 | 2.40 | 3.10 | 2.40 |
Rate of pension increases | 3.05 | – | 2.95 | – |
Salary escalation | n/a | 2.8 | n/a | 2.40 |
Years | 2024/25 | 2023/24 |
| Age to which current pensioners are expected to live (60 now) | ||
— Male | 85.6 | 85.6 |
— Female | 88.3 | 88.3 |
| Age to which future pensioners are expected to live (60 in 15 years’ time) | ||
— Male | 86.9 | 86.9 |
— Female | 90.4 | 90.4 |
Assumption | Change in assumption | Impact on defined benefit obligation |
Discount rate | Increase/decrease by 0.5% | Decrease/increase by £122m |
Price inflation | Increase/decrease by 0.25% | Increase/decrease by £53m |
Rate of pension increases | Increase/decrease by 0.25% | Increase/decrease by £50m |
Mortality | Increase/decrease in life expectancy by one year | Increase/decrease by £59m |
| Number of | ||
| ordinary shares | Ordinary share | |
| millions | capital £ millions | |
| Allotted, called up and fully paid: | ||
At 1 February 2024 | 1,875 | 294 |
New shares issued under share schemes | 1 | – |
Purchase of own shares for cancellation | (83) | (12) |
At 31 January 2025 | 1,793 | 282 |
At 1 February 2023 | 1,940 | 305 |
New shares issued under share schemes | 2 | – |
Purchase of own shares for cancellation | (67) | (11) |
At 31 January 2024 | 1,875 | 294 |
| 2024/25 | ||||
| Translation | Cash flow hedge | |||
| £ millions | reserve | reserve | Other | Total |
At 1 February 2024 | 144 | (13) | 159 | 290 |
Inventory cash flow hedges – fair value gains | – | 22 | – | 22 |
Tax on items that will not be reclassified subsequently to profit or loss | – | (6) | – | (6) |
| Currency translation differences | ||||
Group | (25) | – | – | (25) |
Joint ventures and associates | 6 | – | – | 6 |
Inventory cash flow hedges – losses transferred to income statement | – | 1 | – | 1 |
Other comprehensive (expense)/income for the year | (19) | 17 | – | (2) |
Inventory cash flow hedges – losses transferred to inventories | – | 15 | – | 15 |
Tax on equity items | (1) | (3) | – | (4) |
At 31 January 2025 | 124 | 16 | 159 | 299 |
| 2023/24 | ||||
| Translation | Cash flow hedge | |||
| £ millions | reserve | reserve | Other | Total |
At 1 February 2023 | 150 | (24) | 159 | 285 |
Inventory cash flow hedges – fair value losses | – | (32) | – | (32) |
Tax on items that will not be reclassified subsequently to profit or loss | – | 6 | – | 6 |
| Currency translation differences | ||||
Group | (3) | – | – | (3) |
Joint ventures and associates | (1) | – | – | (1) |
Transferred to income statement | (2) | – | – | (2) |
Inventory cash flow hedges – losses transferred to income statement | – | 12 | – | 12 |
Tax on items that may be reclassified subsequently to profit or loss | – | (2) | – | (2) |
Other comprehensive expense for the year | (6) | (16) | – | (22) |
Inventory cash flow hedges – losses transferred to inventories | – | 33 | – | 33 |
Tax on equity items | – | (6) | – | (6) |
At 31 January 2024 | 144 | (13) | 159 | 290 |
2024/25 | 2023/24 | |||
| Number of | Weighted | Number of | Weighted | |
| options | average | options | average exercise | |
| thousands | exercise price £ | thousands | price £ | |
Outstanding at beginning of year | 71,336 | 0.46 | 58,946 | 0.52 |
Granted during the year 1 | 20,810 | 0.42 | 25,235 | 0.45 |
Forfeited and expired during the year | (14,252) | 0.37 | (5,470) | 1.12 |
Exercised during the year | (10,298) | 0.23 | (7,375) | 0.45 |
Outstanding at end of year | 67,596 | 0.50 | 71,336 | 0.46 |
Exercisable at end of year | 8,721 | 0.49 | 6,854 | 0.52 |
| Share price at | Expected life 1 | Expected | ||||||
| Date of grant | grant £ | Exercise price £ | years | volatility 2 % | Dividend yield 3 % | Risk free rate 4 % | Fair value £ | |
| Kingfisher Incentive Share | 21/04/16 | 3.61 | – | 7 | – | – | – | 3.61 |
| Plan – Deferred Bonus | 03/05/17 | 3.40 | – | 7 | – | – | – | 3.40 |
| Awards | 23/04/18 | 3.09 | – | 7 | – | – | – | 3.09 |
24/04/19 | 2.63 | – | 7 | – | – | – | 2.63 | |
Performance Share Plan | 24/06/22 | 2.43 | – | 10 | – | – | – | 2.43 |
21/10/22 | 2.04 | – | 10 | – | – | – | 2.04 | |
20/04/23 | 2.57 | – | 10 | – | – | – | 2.57 | |
18/10/23 | 2.04 | – | 10 | – | – | – | 2.04 | |
25/04/24 | 2.47 | – | 10 | – | – | – | 2.47 | |
17/10/24 | 3.17 | – | 10 | – | – | – | 3.17 | |
| UK and International | 31/10/17 | 3.13 | 2.42 | 3.5 | 22.8% | 3.4% | 0.6% | 0.43 |
| Sharesave | 31/10/17 | 3.13 | 2.42 | 5.5 | 22.3% | 3.4% | 0.8% | 0.34 |
01/11/18 | 2.62 | 2.06 | 3.5 | 23.2% | 4.1% | 1.1% | 0.33 | |
01/11/18 | 2.62 | 2.06 | 5.5 | 23.0% | 4.1% | 0.8% | 0.27 | |
01/11/19 | 2.07 | 1.59 | 3.5 | 25.7% | 5.2% | 0.4% | 0.39 | |
01/11/19 | 2.07 | 1.59 | 5.5 | 25.1% | 5.2% | 0.4% | 0.35 | |
29/10/20 | 2.88 | 2.37 | 3.5 | 37.0% | 2.8% | 0.0% | 0.80 | |
29/10/20 | 2.88 | 2.37 | 5.5 | 32.4% | 2.8% | 0.0% | 0.77 | |
28/10/21 | 3.31 | 2.75 | 3.5 | 37.4% | 3.6% | 0.7% | 0.88 | |
28/10/21 | 3.31 | 2.75 | 5.5 | 32.6% | 3.6% | 0.8% | 0.82 | |
28/10/22 | 2.15 | 1.77 | 3.5 | 38.1% | 5.8% | 3.3% | 0.56 | |
28/10/22 | 2.15 | 1.77 | 5.5 | 34.0% | 5.8% | 3.5% | 0.53 | |
27/10/23 | 2.05 | 1.77 | 3.5 | 28.3% | 6.1% | 4.5% | 0.40 | |
27/10/23 | 2.05 | 1.77 | 5.5 | 34.4% | 6.1% | 4.3% | 0.48 | |
25/10/24 | 3.10 | 2.60 | 3.5 | 27.9% | 4.0% | 4.0% | 0.75 | |
25/10/24 | 3.10 | 2.60 | 5.5 | 34.4% | 4.0% | 4.1% | 0.94 | |
Alignment Shares | 19/07/16 | 3.32 | – | 10 | – | – | – | 3.32 |
24/04/17 | 3.37 | – | 10 | – | – | – | 3.37 | |
23/10/17 | 3.03 | – | 10 | – | – | – | 3.03 | |
23/04/18 | 3.09 | – | 10 | – | – | – | 3.09 | |
29/10/18 | 2.50 | – | 10 | – | – | – | 2.50 | |
24/04/19 | 2.63 | – | 10 | – | – | – | 2.55 | |
30/07/19 | 2.23 | – | 10 | – | – | – | 2.04 | |
21/10/19 | 2.15 | – | 10 | – | – | – | 2.05 | |
28/07/20 | 2.49 | – | 10 | – | – | – | 2.38 | |
23/10/20 | 3.20 | – | 10 | – | – | – | 3.20 | |
22/04/21 | 3.60 | – | 10 | – | – | – | 3.46 | |
21/10/21 | 3.41 | – | 10 | – | – | – | 3.41 | |
Transformation Incentive | 19/07/16 | 3.32 | – | 10 | – | – | – | 3.32 |
Delivering Value Incentive | 30/07/19 | 2.24 | – | 10 | – | – | – | 1.75 |
04/05/21 | 3.57 | – | 10 | – | – | – | 3.19 |
£ millions | 2024/25 | 2023/24 |
Operating profit | 407 | 580 |
Share of post-tax results of joint ventures and associates | 15 | 1 |
Depreciation and amortisation | 656 | 641 |
Net impairment losses | 198 | 87 |
Loss on disposal of property, plant & equipment and investment property | 8 | – |
Loss/(gain) on disposals of subsidiaries and associates | 3 | (2) |
Lease gains | – | (7) |
Share-based compensation charge | 20 | 22 |
Decrease in inventories | 87 | 132 |
Decrease/(increase) in trade and other receivables | 63 | (6) |
Decrease in trade and other payables | (50) | (14) |
Movement in provisions | 9 | (3) |
Movement in post-employment benefits | (5) | 7 |
Cash generated by operations | 1,411 | 1,438 |
£ millions | 2024/25 | 2023/24 |
Cash and cash equivalents | 336 | 360 |
Cash and cash equivalents included within assets held for sale | 9 | – |
Bank overdrafts | (9) | (7) |
Cash and cash equivalents and bank overdrafts (including cash and cash equivalents held for sale) | 336 | 353 |
Bank loans | (1) | (3) |
Fixed term debt | (99) | (99) |
Lease liabilities | (2,211) | (2,367) |
Lease liabilities included within assets held for sale | (42) | – |
Net financing derivatives | 2 | – |
Net debt (including net debt held for sale) | (2,015) | (2,116) |
£ millions | 2024/25 | 2023/24 |
Net debt at beginning of year | (2,116) | (2,274) |
Net (decrease)/increase in cash and cash equivalents and bank overdrafts | (11) | 84 |
Arrangement fees paid | 2 | – |
Net cash flow 1 | (9) | 84 |
Movements in lease liabilities | 107 | 71 |
Exchange differences and other non-cash movements | 3 | 3 |
Net debt at end of year | (2,015) | (2,116) |
| 2024/25 | |||||
| Borrowings | |||||
| (excluding bank | Net financing | Share purchase | Total financing | ||
| £ millions | overdrafts) | derivatives | Lease liabilities | obligations 1 | liabilities |
At 1 February 2024 | (102) | – | (2,367) | – | (2,469) |
Principal repayments | – | – | 387 | – | 387 |
Arrangement fees paid | 2 | – | – | – | 2 |
Shares purchased for cancellation | – | – | – | 225 | 225 |
Interest paid | 7 | – | 123 | – | 130 |
Cash outflow relating to financing liabilities | 9 | – | 510 | 225 | 744 |
Interest charge | (7) | – | (123) | – | (130) |
Lease liability additions | – | – | (250) | – | (250) |
Transfers to liabilities directly associated with assets held for sale | – | – | 42 | – | 42 |
Other movements in lease liabilities 2 | – | – | (30) | – | (30) |
Recognised liability due to share purchase commitments | – | – | – | (251) | (251) |
Fair value movements and exchange differences | – | 2 | 7 | – | 9 |
At 31 January 2025 | (100) | 2 | (2,211) | (26) | (2,335) |
| 2023/24 | |||||
| Borrowings | |||||
| (excluding bank | Net financing | Share purchase | Total financing | ||
| £ millions | overdrafts) | derivatives | Lease liabilities | obligations 1 | liabilities |
At 1 February 2023 | (102) | 2 | (2,444) | (7) | (2,551) |
Principal repayments | – | – | 348 | – | 348 |
Shares purchased for cancellation | – | – | – | 160 | 160 |
Interest paid | 7 | – | 126 | – | 133 |
Cash outflow relating to financing liabilities | 7 | – | 474 | 160 | 641 |
Interest charge | (7) | – | (126) | – | (133) |
Lease liability additions | – | – | (253) | – | (253) |
Other movements in lease liabilities 2 | – | – | (26) | – | (26) |
Recognised liability due to share purchase commitments | – | – | – | (153) | (153) |
Fair value movements and exchange differences | – | (2) | 8 | – | 6 |
At 31 January 2024 | (102) | – | (2,367) | – | (2,469) |
£ millions | 2024/25 | 2023/24 |
Assets held for sale | 158 | 3 |
Liabilities directly associated with assets held for sale | (92) | – |
66 | 3 |
£ millions | Total |
Other intangible assets | 2 |
Property, plant & equipment | 37 |
Right-of-use assets | 14 |
Inventories | 87 |
Trade and other receivables | 3 |
Cash and cash equivalents | 9 |
Total assets classified as held for sale | 152 |
Trade and other payables | (48) |
Lease liabilities | (40) |
Other liabilities | (2) |
Total liabilities directly associated with assets held for sale | (90) |
Net assets of disposal group | 62 |
| Company | Company | Company | |||
| Name | number | Name | Number | Name | Number |
B&Q Properties Chesterfield Limited | 07347750 | B&Q Properties Swindon | 07156385 | Kingfisher Properties | 07501852 |
| Limited | Investments Limited | ||||
B&Q Properties Farnborough Limited | 07595097 | B&Q Properties Witney | 07595124 | Kingfisher TMB Limited | 03926623 |
| Limited | |||||
B&Q Properties Investments Limited | SC389774 | B&Q Properties Wrexham | 07347678 | New England Paint Company | 04056989 |
| Limited | Limited | ||||
B&Q Properties Limited | 03885270 | Eijsvogel Finance Limited | 02792015 | Sheldon Poland Investments | 08409745 |
| Limited | |||||
B&Q Properties New Malden Limited | 03926734 | Kingfisher France Limited | 04213347 | Zeus Land Investments Limited | 00601220 |
B&Q Properties South Shields Limited | 07156522 | Kingfisher Holdings Limited | 09404258 | ||
| B&Q Properties Sutton-In-Ashfield | 07594922 | Kingfisher International | 02558762 | ||
| Limited | Holdings Limited |
2024/25 | 2023/24 | |||
£ millions | Income | Receivable | Income | Receivable |
| Transactions with Koçtaş Yap Marketleri Ticaret A.Ş. in which the Group | ||||
| holds a 50% interest | ||||
Commission and other income | 0.6 | 0.2 | 0.5 | – |
Transactions with Crealfi S.A. in which the Group held a 49% interest 1 | ||||
Provision of employee services | – | – | 0.1 | – |
Commission and other income | – | – | 1.5 | – |
| Transactions with the Kingfisher Pension Scheme | ||||
Provision of administrative services | 0.8 | 0.6 | 0.8 | 0.2 |